Rubber Products · Founded 2006 · www.elgirubber.com · BSE 590023 · NSE ELGIRUB · ISIN INE819L01012
No Notes Added Yet
Business
Elgi Rubber Company Ltd. (ELGIRUBCO) is an Indian manufacturer of a diverse range of rubber products. Its core business involves producing and selling industrial rubber goods, primarily focusing on conveyor belts and tyre retreading materials. The company generates revenue by supplying these products to heavy industries (like mining, power, cement, steel, ports) for their material handling needs (conveyor belts) and to commercial vehicle operators and tyre retreading service providers for extending the life of their tyres (retreading materials). They also manufacture other industrial rubber products and cater to domestic and international markets.
Revenue Mix
While specific percentage breakdowns are not always publicly disclosed for all periods, Elgi Rubber's primary product categories and revenue drivers include:
Conveyor Belts: Manufacturing various types of conveyor belts (e.g., textile-reinforced, steel cord, heat-resistant, oil-resistant) for heavy industrial applications.
Tyre Retreading Materials: Producing precured tread rubber, cushion gum, bonding gum, repair patches, and other accessories used in the tyre retreading process, primarily for commercial vehicles.
Industrial Rubber Products: Other specialized rubber products and components for various industrial uses, including rubber sheets and moulded goods.
Industry
Elgi Rubber operates within the diverse Indian rubber products industry, which includes segments like tyres, industrial rubber, and consumer goods. The tyre retreading segment is a niche driven by cost efficiency for fleet owners, while conveyor belts cater to core industrial infrastructure. The industry is characterized by competition from both organized players (domestic and international) and unorganized smaller manufacturers. Elgi Rubber has established itself as a recognized player, particularly in the precured tread rubber market under the "ELGI" brand, and as a quality supplier of industrial conveyor belts, competing on product performance and reliability.
MOAT
Elgi Rubber's competitive advantages stem from:
Brand Reputation: The "ELGI" brand has a long-standing presence and recognition, especially in the tyre retreading materials segment in India, signifying reliability and quality.
Product Specialization & Quality: A focus on manufacturing durable, high-performance industrial rubber products, particularly heavy-duty conveyor belts and consistent quality retreading materials, allows them to cater to critical applications.
Established Distribution Network: Likely possesses a well-developed dealer and distribution network for its retreading materials across various regions in India, facilitating market reach.
Manufacturing Expertise: Decades of experience and technical know-how in rubber compounding and product manufacturing.
Growth Drivers
Key factors that can drive Elgi Rubber's growth over the next 3-5 years include:
Infrastructure Development: Continued government spending and private investment in sectors like mining, power generation, cement, steel, and ports will drive demand for conveyor belts for material handling.
Growth in Logistics & Transportation: Expansion of commercial vehicle fleets and increased road freight movement will sustain and grow the demand for cost-effective tyre retreading solutions.
Exports: Opportunities to expand market share in developing economies that are investing in infrastructure and have a growing need for industrial rubber products and tyre retreading solutions.
Technological Advancements & Product Diversification: Introduction of more advanced, higher-performance rubber compounds and products or exploring new applications for their rubber manufacturing capabilities.
Risks
Key business risks for Elgi Rubber include:
Raw Material Price Volatility: Fluctuations in the prices of natural rubber, synthetic rubber, and other crude oil-derived chemicals (carbon black, polymers) directly impact production costs and margins.
Economic Slowdown: A downturn in industrial activity or a deceleration in the transportation sector can lead to reduced demand for both conveyor belts and tyre retreading materials.
Intense Competition: Competition from established domestic and international players, as well as unorganized sector participants, can put pressure on pricing and market share.
Technological Disruption: Potential for new materials or manufacturing processes to emerge that could impact the demand or pricing power of their existing product portfolio.
Regulatory Changes: Changes in environmental regulations or trade policies could affect manufacturing processes or export/import dynamics.
Management & Ownership
Elgi Rubber Company Ltd. is promoted by the Balakrishnan family. Mr. B. K. Balakrishnan is a key figure associated with the company. Promoter ownership typically reflects a long-term strategic vision for the business. As of December 2023, the promoters held 51.52% of the company's shares, indicating a significant controlling stake and alignment with the company's performance.
Outlook
Elgi Rubber has an established presence in niche but critical segments of the rubber products industry, benefiting from its brand reputation in tyre retreading materials and quality focus for industrial conveyor belts. The bull case rests on the tailwinds from India's ongoing infrastructure development and the sustained growth in the commercial vehicle sector driving demand for its core products. Export opportunities further provide avenues for expansion. However, the bear case highlights vulnerability to volatile raw material prices, potential economic slowdowns impacting industrial and transportation demand, and intense competition, which could pressure profitability. The company's ability to innovate, manage costs effectively, and expand its market reach will be crucial for sustained growth amidst these challenges.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 95 | 97 | 99 | 91 | 97 | 86 | 94 | 100 | 86 | 70 |
| Other Income | 5 | 12 | -1 | -2 | 7 | 9 | 3 | 5 | 9 | 10 |
| Total Income | 100 | 108 | 98 | 90 | 104 | 95 | 97 | 105 | 95 | 80 |
| Total Expenditure | 93 | 92 | 93 | 81 | 112 | 84 | 93 | 124 | 128 | 67 |
| Operating Profit | 7 | 16 | 5 | 9 | -8 | 11 | 4 | -19 | -33 | 12 |
| Interest | 6 | 7 | 3 | 7 | 8 | 7 | 7 | 12 | 7 | 8 |
| Depreciation | 4 | 4 | 7 | 4 | 3 | 4 | 4 | 4 | 6 | 3 |
| Exceptional Income / Expenses | 3 | 15 | 0 | 0 | 2 | 0 | 1 | -0 | -155 | 43 |
| Profit Before Tax | -1 | 20 | -5 | -3 | -18 | 0 | -6 | -35 | -201 | 44 |
| Provision for Tax | 1 | 0 | -0 | 1 | -1 | 2 | 0 | -6 | 4 | 4 |
| Profit After Tax | -2 | 20 | -4 | -3 | -17 | -2 | -6 | -29 | -204 | 41 |
| Adjustments | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
| Profit After Adjustments | -2 | 20 | -4 | -3 | -17 | -2 | -6 | -29 | -204 | 41 |
| Adjusted Earnings Per Share | -0.3 | 4.1 | -0.8 | -0.7 | -3.4 | -0.3 | -1.2 | -5.7 | -40.8 | 8.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 362 | 375 | 377 | 410 | 368 | 343 | 390 | 394 | 386 | 384 | 366 | 350 |
| Other Income | 10 | 13 | 13 | 8 | 16 | 14 | 21 | 25 | 22 | 16 | 25 | 27 |
| Total Income | 373 | 388 | 389 | 417 | 385 | 358 | 410 | 420 | 409 | 400 | 392 | 377 |
| Total Expenditure | 348 | 354 | 359 | 399 | 371 | 323 | 384 | 378 | 362 | 377 | 428 | 412 |
| Operating Profit | 25 | 34 | 31 | 19 | 14 | 34 | 26 | 42 | 47 | 23 | -36 | -36 |
| Interest | 15 | 15 | 17 | 18 | 19 | 16 | 16 | 23 | 25 | 26 | 32 | 34 |
| Depreciation | 21 | 18 | 18 | 18 | 17 | 17 | 18 | 16 | 19 | 18 | 18 | 17 |
| Exceptional Income / Expenses | -0 | -2 | -0 | 1 | 8 | 1 | -8 | 8 | 11 | 17 | -155 | -111 |
| Profit Before Tax | -11 | -2 | -5 | -16 | -15 | 3 | -16 | 10 | 14 | -5 | -241 | -198 |
| Provision for Tax | 1 | 2 | 1 | -0 | 1 | 2 | 1 | 3 | 2 | -0 | -1 | 2 |
| Profit After Tax | -11 | -4 | -6 | -16 | -15 | 1 | -16 | 7 | 12 | -4 | -240 | -198 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -11 | -4 | -6 | -16 | -15 | 1 | -16 | 7 | 12 | -4 | -240 | -198 |
| Adjusted Earnings Per Share | -2.3 | -0.8 | -1.1 | -3.2 | -3 | 0.2 | -3.3 | 1.3 | 2.3 | -0.9 | -48 | -39.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -5% | -2% | 1% | 0% |
| Operating Profit CAGR | -257% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -21% | -1% | 6% | 4% |
| ROE Average | -189% | -62% | -38% | -19% |
| ROCE Average | -50% | -12% | -6% | -2% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 262 | 249 | 239 | 223 | 186 | 183 | 171 | 184 | 190 | 179 | 76 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 109 | 102 | 104 | 109 | 100 | 77 | 64 | 76 | 103 | 85 | 92 |
| Other Non-Current Liabilities | -20 | -29 | -29 | -30 | -29 | -29 | -29 | -28 | -26 | -28 | -30 |
| Total Current Liabilities | 197 | 205 | 245 | 240 | 239 | 234 | 265 | 273 | 273 | 256 | 266 |
| Total Liabilities | 548 | 526 | 559 | 542 | 496 | 466 | 471 | 505 | 539 | 493 | 404 |
| Fixed Assets | 258 | 234 | 245 | 226 | 208 | 209 | 205 | 228 | 242 | 158 | 123 |
| Other Non-Current Assets | 80 | 52 | 65 | 61 | 50 | 40 | 48 | 64 | 71 | 52 | 51 |
| Total Current Assets | 210 | 240 | 248 | 255 | 238 | 216 | 218 | 213 | 224 | 280 | 215 |
| Total Assets | 548 | 526 | 559 | 542 | 496 | 466 | 471 | 505 | 539 | 493 | 404 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 28 | 11 | 7 | 7 | 6 | 6 | 10 | 4 | 4 | 4 | 11 |
| Cash Flow from Operating Activities | 82 | -6 | 7 | 33 | 37 | 49 | 16 | 27 | 6 | -8 | -11 |
| Cash Flow from Investing Activities | -83 | -1 | -21 | 2 | 16 | 2 | -9 | -29 | -16 | 77 | -6 |
| Cash Flow from Financing Activities | -14 | 4 | 13 | -37 | -54 | -47 | -12 | 2 | 10 | -62 | 11 |
| Net Cash Inflow / Outflow | -15 | -4 | 0 | -1 | -1 | 5 | -6 | -0 | -0 | 7 | -6 |
| Closing Cash & Cash Equivalent | 13 | 7 | 7 | 6 | 4 | 10 | 4 | 4 | 4 | 11 | 5 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -2.29 | -0.8 | -1.13 | -3.22 | -3.04 | 0.22 | -3.27 | 1.35 | 2.33 | -0.87 | -48 |
| CEPS(Rs) | 1.87 | 2.84 | 2.46 | 0.45 | 0.33 | 3.53 | 0.34 | 4.6 | 6.15 | 2.79 | -44.42 |
| DPS(Rs) | 0.37 | 0.13 | 0 | 0 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 50.11 | 49.72 | 47.68 | 44.58 | 37.07 | 36.61 | 34.26 | 36.77 | 37.91 | 35.78 | 15.12 |
| Core EBITDA Margin(%) | 3.91 | 5.41 | 4.7 | 2.69 | -0.64 | 5.74 | 1.4 | 4.25 | 6.44 | 1.69 | -16.82 |
| EBIT Margin(%) | 1.07 | 3.55 | 3.25 | 0.36 | 1.32 | 5.46 | 0.01 | 8.45 | 10.13 | 5.51 | -57.06 |
| Pre Tax Margin(%) | -2.89 | -0.4 | -1.22 | -4 | -3.94 | 0.93 | -4 | 2.55 | 3.55 | -1.17 | -65.77 |
| PAT Margin (%) | -3.07 | -1.04 | -1.49 | -3.93 | -4.13 | 0.31 | -4.2 | 1.71 | 3.02 | -1.14 | -65.55 |
| Cash Profit Margin (%) | 2.5 | 3.65 | 3.25 | 0.55 | 0.45 | 5.14 | 0.44 | 5.84 | 7.96 | 3.63 | -60.67 |
| ROA(%) | -2.11 | -0.75 | -1.04 | -2.93 | -2.93 | 0.22 | -3.49 | 1.38 | 2.23 | -0.85 | -53.56 |
| ROE(%) | -4.42 | -1.61 | -2.32 | -6.98 | -7.44 | 0.59 | -9.22 | 3.8 | 6.24 | -2.36 | -188.58 |
| ROCE(%) | 0.83 | 2.73 | 2.35 | 0.29 | 1.01 | 4.26 | 0.01 | 7.63 | 8.23 | 4.47 | -49.96 |
| Receivable days | 60.43 | 56.13 | 53.97 | 50.28 | 55.02 | 55.11 | 59.63 | 65.15 | 61.08 | 62.38 | 63.62 |
| Inventory Days | 106.24 | 105.95 | 125.45 | 125.75 | 137.81 | 130.58 | 98.07 | 96.65 | 103.81 | 110.25 | 101.63 |
| Payable days | 98.93 | 69.84 | 63.22 | 73.94 | 103.38 | 108.75 | 94.14 | 99.33 | 91.68 | 90.24 | 59.74 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 123.38 | 0 | 21.69 | 20.86 | 0 | 0 |
| Price/Book(x) | 0.5 | 1.09 | 0.9 | 0.54 | 0.3 | 0.73 | 1.15 | 0.8 | 1.28 | 1.85 | 2.22 |
| Dividend Yield(%) | 1.46 | 0.24 | 0 | 0 | 1.44 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.99 | 1.34 | 1.27 | 0.91 | 0.81 | 1 | 1.08 | 1 | 1.36 | 1.46 | 1.24 |
| EV/Core EBITDA(x) | 14.37 | 14.96 | 15.59 | 20.14 | 21.47 | 10.11 | 15.95 | 9.44 | 11.08 | 24.93 | -12.51 |
| Net Sales Growth(%) | -17.61 | 3.51 | 0.39 | 8.86 | -10.12 | -6.85 | 13.53 | 1.26 | -2.04 | -0.65 | -4.54 |
| EBIT Growth(%) | 153.11 | 244.57 | -10.67 | -87.87 | 225.37 | 285.09 | -99.81 | 0 | 17.47 | -46 | -1089.26 |
| PAT Growth(%) | 48.77 | 64.84 | -40.16 | -185.5 | 5.67 | 107.1 | -1615.48 | 141.28 | 72.76 | -137.39 | -5410.05 |
| EPS Growth(%) | 48.77 | 64.84 | -40.16 | -185.51 | 5.67 | 107.1 | -1615.35 | 141.28 | 72.75 | -137.39 | -5410.23 |
| Debt/Equity(x) | 0.98 | 1.06 | 1.24 | 1.28 | 1.44 | 1.33 | 1.44 | 1.47 | 1.62 | 1.51 | 4.13 |
| Current Ratio(x) | 1.07 | 1.17 | 1.01 | 1.06 | 0.99 | 0.92 | 0.82 | 0.78 | 0.82 | 1.09 | 0.81 |
| Quick Ratio(x) | 0.53 | 0.58 | 0.44 | 0.47 | 0.43 | 0.46 | 0.45 | 0.38 | 0.42 | 0.62 | 0.5 |
| Interest Cover(x) | 0.27 | 0.9 | 0.73 | 0.08 | 0.25 | 1.2 | 0 | 1.43 | 1.54 | 0.82 | -6.55 |
| Total Debt/Mcap(x) | 1.94 | 0.97 | 1.39 | 2.38 | 4.82 | 1.83 | 1.25 | 1.85 | 1.26 | 0.81 | 1.86 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 |
| FII | 0.01 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0.05 | 0 | 0 |
| DII | 3.81 | 3.45 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Public | 31.14 | 31.5 | 31.66 | 31.65 | 31.66 | 31.66 | 31.67 | 31.61 | 31.67 | 31.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.19 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 |
| Public | 1.56 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.59 | 1.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -5% | -2% | +1% | 0% |
| Operating Profit CAGR | -257% | 0% | 0% | 0% |
| PAT CAGR | — | 0% | 0% | — |
| Share Price CAGR | -21% | -1% | +6% | +4% |
| ROE Average | -189% | -62% | -38% | -19% |
| ROCE Average | -50% | -12% | -6% | -2% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 | 65.03 |
| FII | 0.01 | 0.01 | 0 | 0.01 | 0 | 0 | 0 | 0.05 | 0 | 0 |
| DII | 3.81 | 3.45 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
| Public | 31.14 | 31.5 | 31.66 | 31.65 | 31.66 | 31.66 | 31.67 | 31.61 | 31.67 | 31.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.19 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 |
| Public | 1.56 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.59 | 1.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.